NEXTDOOR HOLDINGS, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.25 USD | -4.66% |
|
+4.65% | +19.05% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,022 | 761.7 | 727.9 | 878.1 | - | - |
| Enterprise Value (EV) 1 | 2,306 | 178.4 | 196.8 | 484.4 | 556.5 | 564.4 |
| P/E ratio | - | - | -4.85 x | -8.65 x | -11.8 x | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 15.7 x | 3.58 x | 3.33 x | 3.78 x | 3.28 x | 2.9 x |
| EV / Revenue | 12 x | 0.84 x | 0.9 x | 2.08 x | 2.08 x | 1.86 x |
| EV / EBITDA | -52.8 x | -2.36 x | -2.66 x | -10.9 x | -23.4 x | -76.7 x |
| EV / FCF | - | -2.8 x | -3.31 x | -11.8 x | 133 x | - |
| FCF Yield | - | -35.7% | -30.3% | -8.51% | 0.75% | - |
| Price to Book | 0.84 x | 0.52 x | 1.31 x | 1.81 x | 2.25 x | 2.25 x |
| Nbr of stocks (in thousands) | 382,958 | 369,775 | 385,128 | 390,282 | - | - |
| Reference price 2 | 7.890 | 2.060 | 1.890 | 2.250 | 2.250 | 2.250 |
| Announcement Date | 3/1/22 | 2/28/23 | 2/27/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 192.2 | 212.8 | 218.3 | 232.6 | 267.5 | 303.1 |
| EBITDA 1 | - | -43.66 | -75.47 | -74.11 | -44.59 | -23.81 | -7.363 |
| EBIT 1 | - | -94.81 | -144.2 | -172.3 | -128 | -103.9 | -71.37 |
| Operating Margin | - | -49.33% | -67.78% | -78.92% | -55.05% | -38.84% | -23.55% |
| Earnings before Tax (EBT) 1 | - | - | - | -147 | -104.5 | -79.6 | - |
| Net income 1 | -75.23 | - | - | -147.8 | -105.4 | -80.8 | - |
| Net margin | - | - | - | -67.69% | -45.32% | -30.21% | - |
| EPS 2 | -2.590 | - | - | -0.3900 | -0.2600 | -0.1900 | - |
| Free Cash Flow 1 | - | - | -63.66 | -59.54 | -41.2 | 4.173 | - |
| FCF margin | - | - | -29.92% | -27.27% | -17.72% | 1.56% | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 7/20/21 | 3/1/22 | 2/28/23 | 2/27/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 59.33 | 51 | 54.54 | 53.95 | 53.27 | 49.77 | 56.89 | 56.09 | 55.56 | 53.15 | 58.41 | 59.91 | 61.62 | 63.15 | - |
| EBITDA 1 | -7.84 | -19.94 | -20.04 | -18.37 | -17.12 | -21.66 | -18.6 | -19.8 | -14.04 | -14.02 | -12.96 | -10.54 | -6.985 | - | - |
| EBIT 1 | -29.26 | -33.23 | -38.26 | -36.39 | -36.33 | -38.81 | -41.44 | -44.38 | -47.65 | -34.75 | -33.51 | -30.99 | -29.09 | -23.22 | - |
| Operating Margin | -49.33% | -65.15% | -70.14% | -67.45% | -68.2% | -77.98% | -72.85% | -79.11% | -85.77% | -65.38% | -57.38% | -51.73% | -47.21% | -36.77% | - |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | - | -35.28 | -37.83 | -40.49 | -28.06 | -28.3 | -25.5 | -22.5 | - | - |
| Net income 1 | - | - | - | - | - | - | -35.4 | -38.12 | -40.53 | -28.26 | -28.6 | -25.8 | -22.7 | - | - |
| Net margin | - | - | - | - | - | - | -62.23% | -67.95% | -72.95% | -53.18% | -48.97% | -43.06% | -36.84% | - | - |
| EPS 2 | - | - | - | - | - | - | -0.0900 | -0.1000 | -0.1000 | -0.0700 | -0.0700 | -0.0600 | -0.0600 | -0.0500 | -0.0500 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/1/22 | 5/10/22 | 8/9/22 | 11/8/22 | 2/28/23 | 5/9/23 | 8/8/23 | 11/7/23 | 2/27/24 | 5/7/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 716 | 583 | 531 | 394 | 322 | 314 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | -63.7 | -59.5 | -41.2 | 4.17 | - |
| ROE (net income / shareholders' equity) | - | -42.6% | -20.3% | -25.3% | -24% | -24.5% | -18.9% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 9.440 | 3.980 | 1.440 | 1.240 | 1.000 | 1.000 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | - | 3.16 | 0.27 | 2.19 | 2.47 | 2.7 |
| Capex / Sales | - | - | 1.49% | 0.12% | 0.94% | 0.92% | 0.89% |
| Announcement Date | 7/20/21 | 3/1/22 | 2/28/23 | 2/27/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
6
Last Close Price
2.25
USD
Average target price
2.69
USD
Spread / Average Target
+19.56%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +19.05% | 878M | |
| +34.53% | 1,208B | |
| +7.18% | 31.49B | |
| +48.06% | 20.79B | |
| -15.92% | 8.15B | |
| -11.92% | 2.35B | |
| -22.32% | 1.44B | |
| +22.79% | 435M | |
| -30.20% | 333M | |
| +4.82% | 216M |
- Stock Market
- Equities
- KIND Stock
- Financials Nextdoor Holdings, Inc.
